|
Cash & Equivalents
|
0.03M | 0.94M | 0.33M | 5.50M | 0.05M | 0.17M | 7.27M | 8.40M | | 8.24M | 8.95M |
|
Cash & Current Investments
|
0.03M | 0.94M | 0.33M | 5.50M | 0.05M | 0.17M | 7.27M | 8.40M | | 8.24M | 8.95M |
|
Receivables - Net
|
| | | 0.52M | | | 0.81M | 0.05M | 1.25M | 1.43M | 1.31M |
|
Receivables - Other
|
1.50M | 1.50M | 1.50M | 0.02M | 1.50M | 1.50M | 4.60M | 0.02M | 0.19M | 0.04M | 0.12M |
|
Receivables
|
| | | 0.54M | | | 5.41M | 0.07M | 1.44M | 1.46M | 1.44M |
|
Work In Process
|
| | | 0.02M | | | 0.01M | 0.02M | | 0.00M | 0.00M |
|
Prepaid Assets
|
| 0.35M | 0.03M | 0.01M | 0.05M | 0.03M | 0.94M | 0.18M | | 0.17M | 0.19M |
|
Current Assets
|
| 1.29M | 0.66M | 6.10M | 0.27M | 0.38M | 13.22M | 10.23M | | 9.89M | 10.59M |
|
Property, Plant & Equipment (Net)
|
| | | 0.01M | | | 0.02M | 0.05M | | 0.17M | 0.13M |
|
Long-Term Investments
|
| 117.29M | 117.31M | 1.41M | 117.32M | 118.45M | 1.35M | 1.25M | | 0.29M | 0.30M |
|
Goodwill
|
| | | | | | | 19.27M | | 44.10M | 44.10M |
|
Intangibles
|
| | | | | | | 10.62M | | 6.23M | |
|
Goodwill & Intangibles
|
| | | | | | | 29.89M | | 50.33M | 44.10M |
|
Long-Term Deferred Tax
|
| | | | | | 43.41M | 51.59M | | 43.26M | 43.20M |
|
Other Non-Current Assets
|
| | | 0.09M | 0.04M | | 0.01M | 0.71M | | 0.64M | 0.61M |
|
Non-Current Assets
|
| 117.29M | 117.31M | 1.42M | 117.47M | 118.65M | 85.66M | 28.96M | | 62.19M | 61.79M |
|
Assets
|
0.10M | 118.58M | 117.97M | 7.52M | 117.74M | 119.03M | 98.88M | 39.20M | | 72.08M | 72.38M |
|
Accounts Payables
|
| 0.44M | | 0.04M | | 2.07M | 2.26M | 2.85M | | 1.17M | 0.93M |
|
Notes Payables
|
| 0.09M | | | | | | | | | |
|
Payables
|
| 0.53M | | 0.04M | | 2.07M | 2.26M | 2.85M | | 1.17M | 0.93M |
|
Accumulated Expenses
|
0.08M | | 0.15M | 0.13M | 0.87M | | 5.57M | 14.36M | | 14.64M | 14.72M |
|
Other Accumulated Expenses
|
| | | | | | | 0.01M | | 0.09M | 0.07M |
|
Short term Debt
|
| | | | | | 33.62M | 25.97M | | 1.98M | 2.73M |
|
Current Leases
|
| | | | | | | 0.02M | | 0.18M | 0.12M |
|
Current Taxes
|
| | | 0.17M | 0.22M | 0.10M | | | | | |
|
Current Deferred Revenue
|
| | | 0.01M | | | 0.01M | 996.00 | | 0.06M | 0.06M |
|
Total Current Liabilities
|
| 0.53M | 0.15M | 0.18M | 1.09M | 2.19M | 41.46M | 49.57M | | 19.31M | 19.97M |
|
Non-Current Debt
|
| | | | | 1.15M | 23.33M | 56.95M | | 12.52M | 11.77M |
|
Non-Current Deffered Revenue
|
| | | | 0.11M | 0.20M | | 2.75M | | 2.83M | 2.86M |
|
Preferred Stock Liabilities
|
| 117.30M | 117.30M | 117.30M | 117.30M | 79.26M | | | | | |
|
Operating Leases
|
| | | | | | | 1.03M | | 1.06M | 1.02M |
|
Other Non-Current Liabilities
|
| 6.49M | 2.71M | 2.83M | 1.32M | 1.39M | 0.74M | 0.67M | | 7.31M | 7.31M |
|
Total Non-Current Liabilities
|
| 4.56M | 4.17M | -2.65M | 5.12M | 8.16M | 67.44M | 93.56M | | 37.42M | 38.04M |
|
Total Liabilities
|
0.08M | 11.05M | 6.88M | 0.18M | 6.44M | 9.55M | 68.18M | 94.23M | | 44.73M | 45.35M |
|
Total Debt
|
| | | | | 1.15M | 56.95M | 82.92M | | 14.50M | 14.50M |
|
Common Equity
|
0.02M | -9.77M | -6.21M | 7.34M | -6.00M | 30.22M | 30.70M | 5.11M | | 27.35M | 27.02M |
|
Shareholder's Equity
|
0.02M | -9.77M | -6.21M | 7.34M | -6.00M | 30.22M | 30.70M | 5.11M | | 27.35M | 27.02M |
|
Liabilities and Shareholders Equity
|
0.10M | 118.58M | 117.97M | 7.52M | 117.74M | 119.03M | 98.88M | 39.20M | | 72.08M | 72.38M |
|
Retained Earnings
|
-795.00 | -9.77M | -6.21M | -6.78M | -6.00M | -7.82M | 0.24M | -39.70M | | -70.58M | -71.68M |
|
Preferred Shares
|
| | | | | | 2.00 | 1.00 | | | |
|
Treasury Shares
|
| | | | | | | 3.67M | 0.96M | 0.96M | 1.59M |